251949

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$37,643

Cash Investment

$37,574

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$140,650
Buyer's Premium
Purchase Closing Costs
$2,125
Loan Points
$2,954
Loan Closing Costs
$4,434
Total Acquisition Cost
$150,163
Initial Loan Funding
$112,520
Cash Required to Close
$37,643
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$37,643

Loan Terms
Initial Loan Funding
$112,520
Rehab Loan Funding
$35,200
Total Loan Commitment
$147,720
Points
$2,954
Loan Closing Costs
$4,434
Interest Carry
$7,447
Total Financing Cost
$14,836

Closing Costs
Deed/Transfer Tax - County
%
$141
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$985
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,125
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$619
Misc.
Total Loan Closing
$4,434

Residual
As Repaired Value (ARV)
$246,100
Sale Costs
%
$14,766
Property Taxes
%
$640
Property Insurance
%
$309
Interest Carry - Purchase Loan Funding
$5,907
Interest Carry - Rehab Loan Funding
$1,540
Net Exit Price
$222,937
Cash Investment
$37,643
Loan payoff
$147,720
Estimated Profit
$37,574
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.